Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $78,750 initial cash invested.
-9.83%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$2,470
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,115
Mortgage P&I
74%
$1,831
Property Taxes
7%
$184
Home Insurance
5%
$131
HOA
13%
$326
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11138 Batello Dr, Venice, FL 34292 | $2,100 | 2 | 2 | 1453 | 0.3 mi |
2096 Batello Dr, Venice, FL 34292 | $2,100 | 2 | 2 | 1588 | 0.4 mi |
21629 Avon Park Ct, Venice, FL 34293 | $2,250 | 2 | 2 | 1524 | 1.7 mi |
21645 Avon Park Ct, Venice, FL 34293 | $2,500 | 2 | 2 | 1524 | 1.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality